| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
32.49 M |
25.62 M |
22.58 M |
15.25 M |
12.23 M |
| Depreciation & Depletion |
14.39 M |
13.22 M |
11.19 M |
9.42 M |
6.63 M |
| Amortization of Intangible Assets |
18.10 M |
12.40 M |
11.39 M |
5.84 M |
5.60 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-10.62 M |
-21.41 M |
29.25 M |
18.62 M |
91.40 M |
| Funds from Operations |
-41.66 M |
62.46 M |
55.14 M |
17.82 M |
88.73 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
107.26 M |
38.32 M |
5.62 M |
30.03 M |
-35.80 M |
| Incline (Decline) in Receivables |
21.67 M |
83.90 M |
-34.55 M |
22.47 M |
-1.76 M |
| Incline (Decline) in Inventories |
42.38 M |
21.44 M |
-9.93 M |
-8.08 M |
-17.67 M |
| Incline (Decline) in Accounts Payable |
-3.11 M |
-1.16 M |
-2.00 M |
3.16 M |
23.57 M |
| Incline (Decline) in Income Taxes Payable |
-9.86 M |
-15.91 M |
17.23 M |
-16.69 M |
20.00 M |
| Incline (Decline) in Other Accruals |
-12.62 M |
15.99 M |
-6.62 M |
16.81 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
56.18 M |
-49.95 M |
47.49 M |
13.18 M |
-53.32 M |
| Net Cash Flow/Operating Activities |
65.60 M |
100.78 M |
60.76 M |
47.85 M |
52.93 M |
| Additions to Other Assets |
20.00 M |
600,000.00 |
26.14 M |
13.00 M |
15.70 M |
| Net Assets from Acquisitions |
0.00 |
5.00 M |
2.50 M |
2.40 M |
144.10 M |
| Incline (Decline) in Inventories |
109.07 M |
287.61 M |
10.23 M |
66.15 M |
400.85 M |
| Decrease in Investments |
101.02 M |
316.27 M |
23.30 M |
126.66 M |
428.49 M |
| Disposal of Fixed Assets |
0.00 |
1.55 M |
38,000.00 |
35,000.00 |
5.04 M |
| Other Uses - Investing |
-505,000.00 |
0.00 |
9.00 M |
3.14 M |
7.27 M |
| Other Sources - Investing |
505,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
45.00 M |
-16.02 M |
43.38 M |
-8.20 M |
155.94 M |
| Proceeds from Stock Options |
786,000.00 |
0.00 |
8.96 M |
2.65 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
379,000.00 |
0.00 |
0.00 |
9.36 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.55 M |
33.22 M |
1.01 M |
152,000.00 |
32.03 M |
| Long Term Borrowings |
0.00 |
0.00 |
7.23 M |
5.91 M |
399,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-4.39 M |
-5.52 M |
-7.36 M |
-491,000.00 |
| Reduction in Long Term Debt |
49.59 M |
66,000.00 |
259,000.00 |
300,000.00 |
742,000.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
255,000.00 |
501,000.00 |
726,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
255,000.00 |
-371,000.00 |
726,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-50.10 M |
-37.67 M |
10.13 M |
750,000.00 |
-23.01 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |